Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2004-12-10 (21 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MONTPELLIER (34000), Herault
SFE - PARC EOLIEN DE RAIVAL : revenue, balance sheet and financial ratios
SFE - PARC EOLIEN DE RAIVAL is a French company
founded 21 years ago,
specialized in the sector Production d'électricité.
Based in MONTPELLIER (34000),
this company of category GE
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SFE - PARC EOLIEN DE RAIVAL (SIREN 480058650)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 105 447 €
10 088 385 €
3 961 876 €
2 389 243 €
2 984 723 €
2 745 510 €
2 354 035 €
2 224 826 €
2 182 296 €
Net income
1 653 952 €
2 128 301 €
1 305 565 €
1 250 368 €
1 841 014 €
1 644 287 €
1 270 999 €
654 446 €
1 098 159 €
EBITDA
2 177 853 €
2 856 944 €
2 051 214 €
1 759 336 €
2 308 886 €
2 120 607 €
1 719 828 €
1 620 911 €
1 629 490 €
Net margin
53.3%
21.1%
33.0%
52.3%
61.7%
59.9%
54.0%
29.4%
50.3%
Revenue and income statement
In 2024, SFE - PARC EOLIEN DE RAIVAL achieves revenue of 3.1 M€. Revenue is growing positively over 9 years (CAGR: +4.5%). Significant drop of -69% vs 2023. After deducting consumption (0 €), gross margin stands at 3.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.2 M€, representing 70.1% of revenue. Positive scissor effect: EBITDA margin improves by +41.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.7 M€, i.e. 53.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 105 447 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 105 447 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
2 177 853 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 479 036 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 653 952 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
70.1%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 60.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
80.479%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
60.239%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SFE - PARC EOLIEN DE RAIVAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
266.951
216.635
130.179
77.737
60.891
0.002
0.409
39.107
0.0
Financial autonomy
25.598
29.499
39.59
51.314
57.521
65.026
50.228
39.162
80.479
Repayment capacity
5.165
6.438
2.999
1.918
1.756
0.0
0.017
1.109
0.0
Cash flow / Revenue
63.406%
42.366%
66.563%
70.72%
71.647%
65.505%
40.372%
23.652%
60.239%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good
In 2024, the debt ratio of SFE - PARC EOLIEN DE RAIVAL (0.00) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
80.48%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of SFE - PARC EOLIEN DE RAIVAL (80.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Good
In 2024, the repayment capacity of SFE - PARC EOLIEN DE RAIVAL (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 364.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
364.323
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
1.223
Liquidity indicators evolution SFE - PARC EOLIEN DE RAIVAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
248.66
221.062
263.226
551.728
1340.396
145.889
132.571
173.792
364.323
Interest coverage
20.552
42.076
6.788
4.604
3.616
5.236
4.372
1.887
1.223
Sector positioning
Liquidity ratio
364.322024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+17 pts over 3 years
In 2024, the liquidity ratio of SFE - PARC EOLIEN DE RAIVAL (364.32) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.22x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-5 pts over 3 years
In 2024, the interest coverage of SFE - PARC EOLIEN DE RAIVAL (1.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 15 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. Excellent situation: suppliers finance 89 days of the operating cycle (retail model). Overall, WCR represents 109 days of revenue, i.e. 939 k€ to permanently finance. Over 2016-2024, WCR increased by +117%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
939 242 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
15 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
104 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
109 j
WCR and payment terms evolution SFE - PARC EOLIEN DE RAIVAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-5 528 520 €
-4 579 582 €
-3 853 485 €
-2 416 433 €
207 856 €
-1 435 051 €
-594 598 €
3 392 219 €
939 242 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
24
69
43
45
29
38
45
43
15
Supplier payment term (days)
156
151
202
210
178
222
159
119
104
Positioning of SFE - PARC EOLIEN DE RAIVAL in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SFE - PARC EOLIEN DE RAIVAL is estimated at
4 231 942 €
(range 657 897€ - 16 671 174€).
With an EBITDA of 2 177 853€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(in line with sector norms).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
657k€4231k€16671k€
4 231 942 €Range: 657 897€ - 16 671 174€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 177 853 €×2.4x
Estimation5 269 687 €
578 258€ - 19 772 819€
Revenue Multiple30%
3 105 447 €×0.69x
Estimation2 148 474 €
422 973€ - 10 902 721€
Net Income Multiple20%
1 653 952 €×2.9x
Estimation4 762 783 €
1 209 381€ - 17 569 746€
How is this estimate calculated?
This estimate is based on the analysis of 85 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Production d'électricité)
Compare SFE - PARC EOLIEN DE RAIVAL with other companies in the same sector:
Frequently asked questions about SFE - PARC EOLIEN DE RAIVAL
What is the revenue of SFE - PARC EOLIEN DE RAIVAL ?
The revenue of SFE - PARC EOLIEN DE RAIVAL in 2024 is 3.1 M€.
Is SFE - PARC EOLIEN DE RAIVAL profitable?
Yes, SFE - PARC EOLIEN DE RAIVAL generated a net profit of 1.7 M€ in 2024.
Where is the headquarters of SFE - PARC EOLIEN DE RAIVAL ?
The headquarters of SFE - PARC EOLIEN DE RAIVAL is located in MONTPELLIER (34000), in the department Herault.
Where to find the tax return of SFE - PARC EOLIEN DE RAIVAL ?
The tax return of SFE - PARC EOLIEN DE RAIVAL is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does SFE - PARC EOLIEN DE RAIVAL operate?
SFE - PARC EOLIEN DE RAIVAL operates in the sector Production d'électricité (NAF code 35.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart